Flat SO15 2 beds 2 baths

The Dell, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£5,782

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,586

↗ 17%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,184	£11,352	£11,522	£11,810	£12,105	£57,973
Total Expenses	£10,036	£10,103	£10,161	£10,231	£10,304	£50,835
Profit Before Tax	£1,148	£1,249	£1,361	£1,579	£1,802	£7,138
Profit After Tax	£930	£1,012	£1,103	£1,279	£1,459	£5,782
Change In Property Value	£2,150	£6,515	£8,947	£10,467	£8,508	£36,586
Net Return	£3,080	£7,526	£10,049	£11,746	£9,967	£42,368
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change